Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 7 984 | 102 613 | 342 128 | 83 572 | 452 191 | 798 358 | 167 494 |
Current Assets | 7 706 616 | 9 569 255 | 11 454 297 | 13 699 430 | 16 810 913 | 14 406 463 | 13 428 817 |
Debtors | 7 698 632 | 9 466 642 | 11 112 169 | 13 615 858 | 14 595 099 | 13 608 105 | 13 261 323 |
Net Assets Liabilities | 5 954 555 | 8 085 413 | 9 993 625 | 12 309 465 | 12 891 976 | 12 412 436 | 12 598 452 |
Other Debtors | | | | | | | 11 430 |
Property Plant Equipment | 1 432 246 | 1 115 471 | 1 296 877 | 1 299 445 | 1 193 068 | 1 050 822 | 768 153 |
|
Other Financial Data |
Audit Fees Expenses | 9 250 | 9 250 | 13 950 | 11 000 | 11 500 | 4 000 | 38 300 |
Other Non-audit Services Fees | | | | | | | 10 203 |
Accrued Income | | | | | | 160 533 | 71 680 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 774 452 | 3 395 100 | 4 023 532 | 3 812 027 | 2 754 362 | 3 494 158 | 4 148 394 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 303 873 | 809 838 | 693 484 | 610 258 | 597 550 | 373 605 |
Administration Support Average Number Employees | | | | | 10 | 10 | |
Administrative Expenses | 2 349 353 | 2 230 610 | 3 145 399 | 3 014 467 | 4 795 946 | 3 538 420 | 3 383 626 |
Amounts Owed By Group Undertakings | 6 268 914 | 8 151 598 | 9 534 624 | 12 689 214 | 13 054 331 | | |
Amounts Owed By Related Parties | | | | | 14 539 048 | 12 038 266 | 11 295 802 |
Amounts Owed To Related Parties | | | | | 1 484 717 | 1 272 351 | 928 622 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | 79 | 85 | 85 | 93 | 113 | 118 | 37 |
Balances With Banks | | | | | 452 191 | 798 358 | 167 494 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 688 648 | 427 916 | 189 704 | | | | |
Cash Cash Equivalents Cash Flow Value | | 102 613 | 342 128 | 83 572 | 452 191 | | |
Comprehensive Income Expense | 2 442 814 | 2 130 858 | 1 908 212 | 2 315 840 | 582 511 | | |
Corporation Tax Payable | 475 300 | 582 898 | 334 907 | 372 382 | -278 906 | | |
Cost Sales | 5 054 140 | 5 872 065 | 7 267 258 | 6 355 797 | 6 030 955 | 8 424 550 | 2 624 428 |
Creditors | 404 874 | 171 164 | 27 945 | 2 679 613 | 3 317 577 | 3 014 044 | 1 567 713 |
Current Tax For Period | 561 535 | 577 922 | 570 634 | 521 831 | -71 582 | 200 000 | |
Deferred Income | | | | | 969 723 | 150 164 | |
Deferred Tax Assets | | | | | | 30 805 | 28 464 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 421 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -6 867 | -24 936 | -19 841 | 49 964 | 21 008 | | |
Deferred Tax Liabilities | | | | | 30 805 | 30 805 | 400 601 |
Depreciation Expense Property Plant Equipment | 269 794 | 260 732 | 238 212 | 12 476 | 716 635 | 739 796 | 654 268 |
Depreciation Impairment Expense Property Plant Equipment | | | 628 432 | 690 916 | 716 635 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -32 |
Disposals Property Plant Equipment | | | | | | | -2 038 |
Finance Lease Liabilities Present Value Total | 771 546 | 404 873 | 171 164 | 27 945 | | | |
Finance Lease Payments Owing Minimum Gross | 855 481 | 449 271 | 190 182 | 31 050 | | | |
Further Item Debtors Component Total Debtors | | | | | 278 906 | 280 972 | 253 624 |
Future Finance Charges On Finance Leases | 83 935 | 44 398 | 19 018 | 3 105 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 514 848 | 651 197 | 870 173 | 747 325 | 624 477 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 6 183 | 394 | -22 823 | -62 660 | -156 112 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -659 776 | 12 448 | -1 317 197 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 645 527 | 2 503 689 | 979 241 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 4 560 | | | -2 006 |
Gross Profit Loss | 5 473 564 | 4 955 343 | 5 636 536 | 5 907 029 | 5 486 991 | 3 235 608 | 3 562 620 |
Group Tax Relief Received Paid | -84 000 | -303 | -114 | -16 202 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -424 578 | -475 862 | -823 238 | -469 947 | -579 706 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -239 515 | 258 556 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -5 237 | 5 233 | 4 499 | -27 721 | -107 729 | 46 550 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 620 648 | 628 432 | 690 916 | 716 635 | 739 796 | 654 268 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 2 996 | | |
Interest Income On Bank Deposits | 90 | 858 | | | | | |
Interest Payable Similar Charges Finance Costs | 47 635 | 36 209 | 27 518 | 19 247 | 159 108 | -23 272 | -7 022 |
Interest Received Classified As Investing Activities | -90 | -858 | | | | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | 156 112 | -23 272 | -7 022 |
Minimum Operating Lease Payments Recognised As Expense | | | | | 212 498 | 212 498 | 201 317 |
Net Cash Flows From Used In Financing Activities | | | 233 709 | 143 219 | | | |
Net Cash Flows From Used In Investing Activities | | | 809 838 | 688 924 | | | |
Net Cash Flows From Used In Operating Activities | | | -1 283 062 | -573 587 | -1 006 822 | | |
Net Cash Generated From Operations | | -1 276 388 | -2 133 818 | -1 062 781 | -1 589 524 | | |
Net Current Assets Liabilities | 4 931 703 | 7 120 690 | 8 684 437 | 11 019 817 | 11 729 713 | 11 392 419 | 11 861 104 |
Net Finance Income Costs | 90 | 858 | | | | | |
Net Interest Paid Received Classified As Operating Activities | -47 635 | -36 209 | -27 518 | -19 247 | -2 996 | | |
Number Shares Issued Fully Paid | | | | | 20 000 | 20 000 | 20 000 |
Operating Profit Loss | 3 124 211 | 2 724 733 | 2 491 137 | 2 892 562 | 534 933 | | |
Other Creditors | 1 146 369 | 1 100 899 | 1 471 706 | 1 370 081 | 2 458 807 | | |
Other Departments Average Number Employees | | | | | 103 | 108 | 37 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 902 421 | 1 774 300 | | |
Other Disposals Property Plant Equipment | | | | 902 421 | 1 774 300 | | |
Other Employee Expense | | | | | 7 726 | 1 043 | 2 555 |
Other Interest Expense | | | 27 518 | 19 247 | 2 996 | | |
Other Interest Receivable Similar Income Finance Income | 90 | 858 | | | | | |
Other Payables Accrued Expenses | | | | | 1 438 778 | 710 459 | 110 964 |
Other Taxation Social Security Payable | 277 255 | 310 285 | 344 499 | 284 816 | 638 646 | | |
Par Value Share | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 123 706 | -366 673 | -233 709 | -143 219 | -27 945 | | |
Pension Costs Defined Contribution Plan | | | | | 353 261 | 329 159 | 104 720 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 157 889 | 154 475 | 194 106 | 264 719 | 353 261 | | |
Prepayments | | | | | 275 637 | 270 610 | 264 047 |
Prepayments Accrued Income | 306 320 | 209 335 | 230 602 | 218 262 | 275 637 | | |
Proceeds From Sales Property Plant Equipment | | | | -4 560 | | | |
Profit Loss | 2 442 814 | 2 130 858 | 1 908 212 | 2 315 840 | 582 511 | -479 540 | 186 016 |
Profit Loss On Ordinary Activities Before Tax | 3 076 666 | 2 689 382 | 2 463 619 | 2 873 315 | 531 937 | -279 540 | 186 016 |
Property Plant Equipment Gross Cost | 4 206 698 | 4 510 571 | 5 320 409 | 5 111 472 | 3 947 430 | 4 544 980 | 4 916 547 |
Provisions | | | | | 30 805 | 30 805 | 30 805 |
Provisions For Liabilities Balance Sheet Subtotal | 4 520 | -20 416 | -40 256 | 9 797 | 30 805 | 30 805 | 30 805 |
Purchase Property Plant Equipment | -914 264 | -303 873 | -809 838 | -693 484 | -610 258 | | |
Revenue From Rendering Services | | | | | 11 517 946 | 11 660 158 | 6 187 048 |
Social Security Costs | 409 158 | 433 533 | 576 606 | 663 583 | 802 947 | 442 173 | 263 649 |
Staff Costs Employee Benefits Expense | 4 381 743 | 4 939 363 | 6 391 559 | 5 575 940 | 6 628 021 | 7 530 277 | 2 921 280 |
Taxation Social Security Payable | | | | | 638 646 | 403 600 | 251 090 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | -166 459 | | |
Tax Expense Credit Applicable Tax Rate | | | 468 088 | 545 930 | 101 068 | -53 113 | 35 343 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -16 210 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 2 334 | -5 548 | 1 445 | -1 107 | 7 393 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 421 | 3 295 | 2 334 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 508 | 2 266 | 41 400 | 6 301 | 74 381 | 2 324 | 332 |
Tax Increase Decrease From Other Short-term Timing Differences | 20 827 | 30 116 | 39 086 | 38 513 | 46 720 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | 46 720 | 205 346 | -26 858 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 633 852 | 558 524 | 555 407 | 557 475 | -50 574 | 200 000 | |
Total Assets Less Current Liabilities | 6 363 949 | 8 236 161 | 9 981 314 | 12 319 262 | 12 922 781 | 12 443 241 | 12 629 257 |
Total Current Tax Expense Credit | 640 298 | 583 460 | 575 248 | 507 511 | -71 582 | | |
Total Deferred Tax Expense Credit | -6 446 | -24 936 | | | | | |
Trade Creditors Trade Payables | 509 317 | 220 774 | 475 529 | 624 389 | 499 030 | 433 116 | 277 037 |
Trade Debtors Trade Receivables | 1 123 398 | 1 105 709 | 1 346 943 | 708 382 | 1 265 131 | 857 724 | 1 364 740 |
Turnover Revenue | 10 527 704 | 10 827 408 | 12 903 794 | 12 262 826 | 11 517 946 | 11 660 158 | 6 187 048 |
Unpaid Contributions To Pension Schemes | | | | | 50 306 | 44 354 | |
Wages Salaries | 3 814 696 | 4 351 355 | 5 620 847 | 4 647 638 | 5 471 813 | 6 757 902 | 2 550 356 |
Company Contributions To Defined Benefit Plans Directors | 24 475 | 17 800 | 16 551 | 26 308 | 26 308 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 26 308 | | |
Director Remuneration | | | | 638 977 | 507 224 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 346 000 | 665 285 | 533 532 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | | |